Watchlist Manager

Watchlist

Price: 35.03 USD -0.82%

Market Cap: 2.6B USD

Income Statement

Net Interest Income

Non Interest Income

Currency: USD

		Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024
Revenue
Net Interest Income		146	154	163	171	180	183	186	203	219	233	254	258	261	277	295	318	341	352	355	358	358	360	364	370	380	391	399	402	402	402	410	433	461	486	490	479	458	438	433	432	443
Interest Income		173	182	192	202	213	216	220	238	255	270	292	299	305	327	354	386	422	444	456	466	468	468	465	461	460	458	456	450	444	440	448	476	518	573	628	673	705	729	749	763	775
Interest Expense		27	28	29	31	32	33	34	35	36	37	38	41	44	50	59	68	81	92	101	108	110	108	101	91	80	68	57	48	41	38	38	42	57	87	138	194	247	291	316	330	332
Non Interest Income		97	103	111	115	117	121	124	141	155	168	182	184	188	193	193	193	192	188	193	198	206	208	222	263	284	319	315	290	278	269	261	246	226	220	231	235	236	240	237	240	251
Revenue		242 N/A	257 +6%	273 +6%	286 +5%	298 +4%	304 +2%	310 +2%	344 +11%	374 +9%	401 +7%	436 +9%	442 +1%	449 +2%	470 +5%	488 +4%	510 +5%	533 +4%	540 +1%	548 +1%	556 +1%	564 +1%	568 +1%	586 +3%	633 +8%	664 +5%	709 +7%	714 +1%	692 -3%	680 -2%	671 -1%	670 0%	680 +1%	687 +1%	706 +3%	720 +2%	714 -1%	694 -3%	677 -2%	670 -1%	672 +0%	694 +3%
Pre-Tax Income
Loan Loss Provision		(1)	(1)	(3)	(2)	(3)	(2)	(3)	(4)	(5)	(8)	(7)	(6)	(5)	(5)	(7)	(7)	(9)	(8)	(8)	(8)	(9)	(9)	(9)	(9)	(6)	(1)	12	16	17	14	4	(2)	(9)	(22)	(25)	(22)	(19)	(6)	(2)	(0)	1
Non Interest Expense		(179)	(188)	(193)	(198)	(202)	(204)	(227)	(248)	(268)	(286)	(292)	(295)	(296)	(318)	(329)	(344)	(352)	(352)	(359)	(368)	(378)	(389)	(408)	(442)	(457)	(452)	(442)	(414)	(417)	(437)	(440)	(448)	(441)	(456)	(473)	(478)	(489)	(490)	(489)	(498)	(504)
Pre-Tax Income		63 N/A	68 +8%	77 +13%	85 +10%	93 +8%	98 +6%	81 -17%	92 +13%	101 +10%	107 +6%	136 +28%	140 +3%	148 +5%	147 0%	152 +3%	160 +5%	172 +8%	180 +5%	181 +0%	179 -1%	176 -2%	170 -4%	169 0%	181 +7%	201 +11%	257 +28%	284 +11%	293 +3%	280 -5%	248 -11%	234 -6%	230 -2%	237 +3%	228 -4%	222 -2%	213 -4%	186 -13%	181 -3%	179 -1%	173 -3%	190 +10%
Net Income
Tax Provision		(18)	(20)	(22)	(25)	(27)	(29)	(23)	(26)	(29)	(30)	(40)	(41)	(45)	(41)	(38)	(35)	(34)	(36)	(36)	(35)	(33)	(31)	(29)	(29)	(32)	(42)	(49)	(56)	(55)	(49)	(47)	(44)	(47)	(45)	(43)	(40)	(31)	(29)	(27)	(24)	(28)
Income from Continuing Operations		45	49	55	61	66	69	58	65	72	77	97	99	103	106	114	125	139	145	145	145	144	139	140	151	169	214	235	237	225	199	188	186	191	183	179	173	155	152	151	150	163
Income to Minority Interest		(3)	(3)	(3)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(4)	(4)	(5)	(5)	(5)	(6)	(21)	(24)	(26)	(26)	(12)	(10)	(7)	(5)	(3)	(2)	(1)	(2)	(1)	(1)	(2)	(0)	(1)	(1)
Net Income (Common)		41 N/A	45 +9%	51 +14%	57 +11%	62 +10%	66 +5%	54 -18%	61 +12%	67 +11%	72 +6%	91 +28%	94 +3%	88 -7%	90 +3%	99 +10%	110 +11%	134 +22%	141 +5%	140 0%	140 0%	139 -1%	134 -4%	134 N/A	131 -2%	146 +11%	188 +29%	209 +11%	225 +8%	215 -4%	192 -11%	183 -5%	183 0%	189 +4%	182 -4%	177 -3%	172 -3%	154 -10%	150 -2%	151 +1%	149 -1%	162 +8%
EPS (Diluted)		1.18 N/A	0.88 -25%	0.99 +13%	1.1 +11%	1.22 +11%	1.28 +5%	1.05 -18%	0.97 -8%	1.18 +22%	1.14 -3%	1.47 +29%	1.52 +3%	1.4 -8%	1.3 -7%	1.37 +5%	1.52 +11%	1.89 +24%	1.96 +4%	1.96 N/A	1.95 -1%	1.92 -2%	1.85 -4%	1.85 N/A	1.81 -2%	2.01 +11%	2.6 +29%	2.89 +11%	3.1 +7%	2.97 -4%	2.64 -11%	2.51 -5%	2.51 N/A	2.6 +4%	2.44 -6%	2.36 -3%	2.29 -3%	2.06 -10%	2.01 -2%	2.02 +0%	1.99 -1%	2.15 +8%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 241,400+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.